AI assistant
Advantech — Investor Presentation 2021
Sep 1, 2021
52053_rns_2021-09-01_f686d2d6-2583-4366-a156-dd19102dad4b.pdf
Investor Presentation
Open in viewerOpens in your device viewer
Advantech 2Q 2021 Results Analyst Meeting 研華科技2021第二季法人說明會
4[th] August, 2021
Safe Harbor Notice
==> picture [720 x 9] intentionally omitted <==
This presentation contains forward-looking statements and is subject to risks and uncertainties. Actual results may differ materially from those contained in the forwardlooking statements.
The projections should not be interpreted as legally binding commitments, but rather as flexible information subject to change occasionally.
2
2Q21 & 1H21 營運成果
| 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | 2Q21 & 1H21營運成果 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| NT$ mn | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 3Q20 | 4Q20 | 1Q21 | 2Q21 | 1H21 YoY |
| 營收 | 12,301 13,976 14,382 13,486 |
11,272 14,018 13,050 12,779 |
13,161 | 14,210 | 27,371 8% |
||||||
| QoQ% | -1% 14% 3% -6% |
-16% 24% -7% -2% |
3% | 8% | |||||||
| YoY% | 8% 11% 16% 9% |
-8% 0% -9% -5% |
17% | 1% | |||||||
| 營業毛利 | 4,724 5,410 5,697 5,268 |
4,395 5,766 5,192 5,043 |
5,209 | 5,217 | 10,426 3% |
||||||
| 毛利率% | 38.4% 38.7% 39.6% 39.1% |
39.0% 41.1% 39.8% 39.5% |
39.6% | 36.7% | 38.1% | ||||||
| 營業費用 | 2,872 3,079 3,070 2,845 |
2,742 2,925 2,928 2,765 |
2,922 | 3,020 | 5,942 5% |
||||||
| 營業利潤 | 1,852 2,331 2,627 2,423 |
1,654 2,841 2,264 2,278 |
2,287 | 2,197 | 4,484 0% |
||||||
| 營業利潤率% | 15.1% 16.7% 18.3% 17.9% |
14.7% 20.3% 17.4% 17.8% |
17.4% | 15.5% | 16.4% | ||||||
| 業外收入與費用 | 196 89 86 -297 |
-33 118 202 -195 |
130 | 80 | 210 147% | ||||||
| 稅前獲利 | 2,048 2,420 2,713 2,126 |
1,621 2,959 2,466 2,083 |
2,417 | 2,277 | 4,694 2% |
||||||
| 所得稅費用 | 432 513 561 409 |
340 621 511 353 |
488 | 462 | 950 -1% |
||||||
| 有效稅率 | 21.1% 21.2% 20.7% 19.4% |
21.0% 21.0% 20.7% 16.9% |
20.2% | 20.3% | 20.2% | ||||||
| 稅後淨利 | 1,613 1,892 2,136 1,700 |
1,295 2,308 1,941 1,704 |
1,913 | 1,790 | 3,703 3% |
||||||
| YoY% | 18% 19% 25% 4% |
-20% 22% -9% 0% |
48% | -22% | |||||||
| 每股盈餘(NT$) | 2.10 2.46 2.78 2.21 |
1.68 2.99 2.52 2.21 |
2.48 | 2.31 | 4.79 2% |
||||||
毛利承壓主因: 1) 供應鏈緊俏使原物料上漲及現貨市場購料 ; 2) 調價時間差
2021年上半年有效稅率為20.2%
3
1H21 地區營收表現
| USD$mn | 1H21 | 1H20 | YoY % | Rev % |
|---|---|---|---|---|
| 北美地區 | 250 | 242 | 4% | 26% |
| 歐洲地區 | 154 | 141 | 9% | 16% |
| 中國地區 | 265 | 194 | 37% | 27% |
| 北亞地區 | 94 | 89 | 6% | 10% |
| 台灣地區 | 63 | 58 | 9% | 7% |
| 其他亞洲以及新興市場 | 90 | 67 | 35% | 9% |
| 其他 | 53 | 48 | 9% | 5% |
| 營業總額 | 970 | 839 | 16% | 100% |
| Asia & InterCon AAU/NZ $8.5M GR%: +9% ASEAN $22.8M GR%: +19% India $7.0M GR%: +39% Russia $6.5M GR%: +2% LATAM $7.4M GR%: -22% ME&A $37.3M GR%: +106% North Asia AJP: $20.1M GR%: +8% ATJ: $31.5M GR%: -11% AKR : $42.3M GR%: +21% North America 26% Europe 16% China 27% North Asia 10% Taiwan 7% Asia & Intercon 9% Others 5% 1H21 USD$mn USD$mn |
4
1H21 事業部營運表現
| 1H 2021 US$ mn |
1H 2021 US$ mn |
1H 2021 US$ mn |
Revenue | YoY | Rev. % | **Gross Margin ** | Operating Profit |
OP Margin |
|---|---|---|---|---|---|---|---|---|
| Industrial IOT | 351 | 34% | 36% | 45~50% | 112 | 32.1% | ||
| Embedded IOT | 226 | 7% | 23% | 35~40% | 22 | 18.2% | ||
| **Allied DMS ** | Applied Computing | 97 | -11% | 10% | 25~30% | 10 | 10.2% | |
| Cloud IOT | 93 | -2% | 10% | 35~40% | 8 | 8.9% | ||
| Service IOT | 81 | 23% | 8% | 40~45% | 5 | 6.2% | ||
| AGS & APS | 122 | 26% | 13% | 25~30% | 17 | 14.0% | ||
| Other unallocated expenses | -34 | |||||||
| Total | 970 | 16% | 100% | 159 | 16.4% |
-
IIoT YoY + 34% : 受惠中國新基建商機及IEM半導體設備升級需求
-
SIoT YoY+23% : 智慧醫療專案貢獻及智慧城市於北美及大中華區推展順利
-
ACG YoY -11% : 主因為專案結束及ATJ 表現疲弱
-
CIoT 含影像解決方案部門(VSMD) YoY -2%
5
營運資金與資產負債表
| NT$ mn | NT$ mn | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 3Q20 | 4Q20 | 1Q21 | 2Q21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Cycle | |||||||||||
| Inventory | 8,179 | 8,446 | 8,089 | 7,783 | 9,093 | 9,695 | 8,523 | 7,814 | 8,846 | 10,713 | |
| Account receivable | 8,683 | 9,209 | 9,526 | 8,832 | 8,012 | 9,617 | 8,734 | 8,781 | 8,978 | 10,157 | |
| Accountpayable | 5,756 | 6,519 | 4,981 | 4,799 | 5,291 | 5,455 | 3,737 | 4,326 | 5,731 | 7,782 | |
| IN turnover | 93 | 87 | 86 | 87 | 110 | 102 | 104 | 95 | 94 | 98 | |
| AR turnover | 62 | 58 | 59 | 61 | 67 | 57 | 63 | 62 | 61 | 61 | |
| AP turnover | 69 | 64 | 60 | 54 | 66 | 59 | 53 | 47 | 57 | 68 | |
| CCC | 87 | 80 | 85 | 95 | 112 | 100 | 115 | 110 | 98 | 91 | |
| BS | |||||||||||
| Cash & Cash Equivalents | 9,304 | 11,446 | 7,103 | 10,061 | 11,013 | 12,161 | 9,792 | 13,132 | 14,508 | 14,851 | |
| Cash | 7,076 | 6,641 | 5,559 | 6,004 | 4,966 | 6,064 | 6,380 | 7,497 | 7,786 | 7,772 | |
| Marketable Sec. & S/T Investment |
2,229 | 4,805 | 1,544 | 4,057 | 6,047 | 6,096 | 3,412 | 5,635 | 6,722 | 7,079 | |
| Total asset | 46,864 633 |
49,654 524 |
45,391 502 |
47,216 458 |
49,007 493 |
52,444 484 |
47,775 514 |
50,199 405 |
53,576 429 |
57,314 402 |
|
| ST debt | |||||||||||
| LT debt | 439 | 387 | 334 | 278 | 290 | 198 | 143 | 88 | 241 | 166 | |
| Totalequity | 31,642 | 28,994 | 30,971 | 32,731 | 28,640 | 30,904 | 33,036 | 35,046 | 31,896 | 33,556 | |
| Capex | (189) | (214) | (229) | (329) | (213) | (346) | (231) | 170 | (236) | (192) | |
| D&A | 275 | 255 | 289 | 167 | 265 | 219 | 254 | 231 | 252 | 251 | |
| Total Investment CF | (814) | (176) | (342) | (475) | (730) | 250 | (885) | 556 | (396) | (349) |
2Q21 現金達NT$77.7億元高水位,顯示公司營運資金充足
2Q21 現金循環週期(CCC) 維持健康水位 (100天之內)
6
- 營運展望 營收 毛利率與營業利益率 3Q21 ,
基於當前營運狀況與平均匯率 28 的假設 , 研華公司預期第三季的營運展 望如下 :
項目 3Q21 預估數 合併營收 US$ 510M ~ 530M 毛利率 36.5% ~ 38.5% 營業利率 16.0% ~ 18.0%
7